WDC

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 3.46 B8.69 B4.09 B4.29 B2.29 B2.6 B2.82 B3.02 B 10.73 B Gross profit 1 B1.87 B1.55 B1.52 B912 M1.07 B1.23 B1.38 B 4.59 B Operating expenses 728 M1.44 B809 M664 M152 M387 M435 M472 M 1.45 B Selling/general/admin expenses 203 M247 M242 M238 M108 M124 M138 M128 M 498 M Research & development 494 M789 M519 M502 M245 M-15 M294 M289 M 813 M Operating income 273 M-583 M742 M852 M760 M680 M792 M908 M 3.14 B Non-Operating Income, Total 95 M103 M114 M111 M686 M333 M545 M1.05 B 2.62 B Interest expense, net of interest capitalized 108 M103 M99 M95 M91 M72 M59 M54 M 276 M Non-Operating Income, excl. Interest Expenses -16 M23 M-9 M-11 M594 M253 M462 M993 M 2.3 B Unusual income/expense 3 M-23 M24 M27 M1 M8 M24 M7 M 40 M Pretax income 178 M-292 M628 M741 M74 M347 M1.34 B1.96 B 3.72 B Equity in earnings ———————— — Taxes 43 M102 M135 M147 M698 M-275 M155 M120 M 698 M Non-controlling/minority interest ———————— — After tax other income/expense ———————— — Net income before discontinued operations 135 M-309 M493 M594 M268 M756 M1.18 B1.84 B 4.05 B Discontinued operations ————252 M-474 M00 -222 M Net income 135 M-309 M493 M594 M520 M282 M1.18 B1.84 B 3.83 B Dilution adjustment -7 M57 M-8 M-9 M-9 M-3 M-23 M-35 M -70 M Preferred dividends 15 M10 M4 M4 M4 M7 M5 M5 M 21 M Diluted net income available to common stockholders 113 M-262 M481 M581 M507 M272 M1.15 B1.8 B 3.73 B Basic earnings per share (Basic EPS) 0.350.131.41.681.460.773.345.27 10.84 Diluted earnings per share (Diluted EPS) 0.340.131.351.631.420.723.074.73 9.94 Average basic shares outstanding 326 M326 M344 M346 M348 M347 M345 M341 M 1.38 B Diluted shares outstanding 335 M326 M357 M357 M358 M359 M376 M381 M 1.47 B EBITDA 278 M3.62 B747 M857 M771 M1.95 B—— — EBIT 273 M3.62 B742 M852 M760 M1.95 B792 M908 M 4.41 B Cost of revenue 2.46 B3.63 B2.54 B2.77 B1.38 B271 M1.59 B1.64 B 4.88 B Other cost of goods sold ———————— — Depreciation & amortization (cash flow) 5 M8 M5 M5 M11 M2 M—— —